Hide

FocusBar

Subscribe to Premium Member
Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 12.7  11  26.8 
EBITDA Growth (%) 25.2  9.5 
Free Cash Flow Growth (%) 44.6  20.2  14.9 
Book Value Growth (%) 13.1 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Export: Download financial data to Excel Download financial data to CSV  Print This Table Print helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
Per Share DataAnnualsQuarterly
Fiscal Period
Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
1.73
2.12
2.37
3.41
4.14
3.75
3.89
4.17
5.15
5.50
5.73
1.21
1.35
1.47
1.48
1.43
EBITDA per Share
0.11
0.18
0.29
0.50
0.63
0.76
0.66
0.71
0.98
0.98
0.79
0.23
0.27
0.30
0.18
0.04
Free Cashflow per Share
0.03
0.11
0.24
0.49
0.68
0.68
0.89
1.00
1.28
1.42
1.16
0.27
0.40
0.41
0.35
--
Earnings per Share ($)
-0.07
-0.05
-0.14
-0.08
-0.14
-0.05
-0.07
0.12
0.65
0.55
0.47
--
0.25
0.37
-0.07
-0.08
Book Value per Share
3.87
4.70
3.52
4.98
6.79
7.90
7.99
7.89
8.50
--
8.78
7.76
8.14
8.58
8.90
8.78
Month End Stock Price
5.32
5.33
8.17
19.31
12.19
14.96
15.64
20.34
24.89
22.32
20.18
25.58
23.82
24.89
22.32
20.18
RatiosAnnualsQuarterly
Fiscal Period
Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
-1.80
-1.10
-4.00
-1.60
-2.10
-0.60
-0.80
1.50
7.60
--
-3.60
--
12.00
17.20
-3.20
-3.60
Return on Assets %
-1.40
-0.70
-1.90
-0.60
-1.10
-0.30
-0.50
0.90
3.60
--
-1.60
--
6.40
8.00
-1.60
-1.60
Return on Capital - Joel Greenblatt %
-67.30
--
--
170
--
--
448
--
123
--
37.60
--
1,162
181
16.80
37.60
Debt to Equity
0.00
0.05
0.61
1.03
0.63
0.45
0.37
0.35
0.78
--
0.85
0.56
0.54
0.78
0.84
0.85
   
Gross Margin %
80.70
70.30
68.80
67.10
63.70
62.20
63.40
62.10
63.40
62.80
57.60
64.00
63.40
63.40
60.50
57.60
Operating Margin %
-4.80
0.90
2.20
6.50
3.80
6.10
2.90
4.00
7.60
6.90
2.80
7.90
8.70
9.90
1.30
2.80
Net Margin %
-4.10
-2.30
-5.90
-2.30
-3.50
-1.30
-1.70
2.90
12.50
10.00
-5.70
0.20
18.40
25.10
-4.80
-5.70
   
Days Sales Outstanding
114
109
123
127
91.60
80.20
73.40
77.70
84.30
--
75.20
73.80
70.40
74.00
75.30
75.20
Days Inventory
6.00
1.70
20.50
14.80
8.30
8.70
--
--
6.90
--
--
--
--
6.00
--
--
Inventory Turnover
61.20
221
17.80
24.70
44.10
42.20
--
--
53.20
--
--
--
--
15.10
--
--
   
Debt to Revenue
0.01
0.12
0.91
1.51
1.04
0.94
0.77
0.65
1.28
--
5.19
3.60
3.27
4.51
5.05
5.19
COGS to Revenue
0.19
0.30
0.31
0.33
0.36
0.38
0.37
0.38
0.37
0.37
0.42
0.36
0.37
0.37
0.39
0.42
Inventory to Revenue
0.00
0.00
0.02
0.01
0.01
0.01
--
--
0.01
--
--
--
--
0.02
--
--
Interest Exp. to Revenue %
-0.24
-0.17
-3.68
-5.07
-5.43
-3.85
-3.55
-2.54
-5.03
--
-7.42
-4.95
-4.62
-5.69
-7.26
-7.42
   
Asset Turnover
0.34
0.31
0.32
0.28
0.31
0.27
0.30
0.32
0.29
--
0.07
0.08
0.09
0.08
0.08
0.07
Buyback Ratio
180
1,479
135
203
1,137
1,765
219
-95.90
-13.40
-12.80
--
-1,146
-1.80
-7.60
8.60
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
135
232
389
602
868
950
1,119
1,319
1,652
1,753
1,814
390
432
469
462
451
Cost of Goods Sold
26.13
69.07
121
198
316
360
409
500
605
653
703
141
158
171
183
191
Gross Profit
109
163
267
404
553
591
710
819
1,047
1,101
1,111
250
274
297
280
260
   
Selling, General, &Admin. Expense
65.27
111
184
261
337
331
388
454
533
573
576
126
136
149
162
128
Research &Development
33.95
38.95
59.40
80.02
115
119
152
179
225
242
261
53.99
56.08
63.31
68.72
72.55
Earnings Before DDA
8.79
20.19
46.82
88.81
132
192
190
223
313
313
250
75.20
86.72
94.28
56.66
12.41
   
Depreciation, Depletion and Amortization
15.26
18.15
38.45
49.83
99.00
134
157
171
187
192
147
44.46
49.23
47.67
50.43
--
   
Operating Income
-6.46
2.03
8.37
38.98
32.61
57.58
32.92
52.55
126
121
103
30.75
37.49
46.62
6.23
12.41
Interest Income/Expense
-0.33
-0.40
-14.31
-30.51
-47.16
-36.54
-39.76
-33.54
-83.05
-99.50
-114
-19.30
-19.93
-26.69
-33.58
-33.47
Net Income
-5.52
-5.42
-22.89
-14.02
-30.07
-12.20
-19.10
38.24
207
176
149
0.89
79.26
118
-22.10
-25.85
   
Earnings per Share ($)
-0.07
-0.05
-0.14
-0.08
-0.14
-0.05
-0.07
0.12
0.65
0.55
0.47
--
0.25
0.37
-0.07
-0.08
Total Shares Outstanding
78.40
110
164
176
210
254
287
316
321
319
315
323
321
318
313
315
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
42.58
95.81
112
187
262
527
522
478
1,130
--
1,005
977
540
1,130
961
1,005
Accounts Receivable
42.40
69.54
131
210
218
209
225
281
381
--
373
316
334
381
382
373
Inventory
0.43
0.31
6.80
8.01
7.15
8.53
--
--
11.38
--
--
--
--
11.38
--
--
Other Current Assets
9.26
9.24
13.67
16.93
28.54
51.55
94.97
95.60
179
--
191
84.82
106
179
220
191
Total Current Assets
94.68
175
263
422
515
796
842
855
1,701
--
1,569
1,378
980
1,701
1,564
1,569
   
Property, Plant and Equipment
6.98
14.33
30.70
37.62
46.49
53.47
62.08
78.22
116
--
133
99.63
112
116
129
133
Intangible Assets
298
551
919
1,641
2,241
2,598
2,764
3,079
3,862
--
4,193
3,105
3,646
3,862
4,254
4,193
Other Long Term Assets
2.73
17.31
21.68
72.72
43.64
52.51
102
82.69
120
--
196
124
80.43
120
153
196
Total Assets
402
757
1,235
2,173
2,846
3,500
3,770
4,095
5,799
--
6,091
4,707
4,818
5,799
6,100
6,091
   
Accounts Payable
28.60
94.53
95.25
153
143
177
230
259
328
--
289
247
290
328
306
289
Current Portion of Long-Term Debt
0.90
27.71
3.95
7.43
7.01
6.86
7.76
6.91
380
--
4.85
376
149
380
4.92
4.85
Other Current Liabilities
20.87
40.53
113
95.86
232
236
144
209
256
--
275
254
249
256
278
275
Total Current Liabilities
50.37
163
212
257
382
419
382
475
965
--
568
878
688
965
589
568
   
Long-Term Debt
--
0.04
350
900
894
889
851
853
1,736
--
2,337
1,027
1,261
1,736
2,330
2,337
Other Long-Term Liabilities
48.34
79.74
96.44
138
145
188
239
274
370
--
417
297
260
370
398
417
Total Liabilities
98.71
243
658
1,295
1,421
1,496
1,473
1,602
3,071
--
3,322
2,203
2,209
3,071
3,318
3,322
   
Common Stock
0.11
0.16
0.17
0.20
0.23
0.28
0.30
0.31
0.32
--
0.32
0.31
0.31
0.32
0.32
0.32
Preferred Stock
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
4.63
--
4.63
4.63
4.63
4.63
4.63
4.63
Retained Earnings
-152
-167
-190
-204
-235
-247
-281
-243
-161
--
-209
-358
-279
-161
-183
-209
Additional Paid-In Capital
464
699
773
1,078
1,659
2,255
2,582
2,746
2,908
--
3,008
2,871
2,921
2,908
2,977
3,008
Treasury Stock
-10.93
-11.43
-12.86
-15.42
-16.07
-16.21
-16.79
-16.79
-16.79
--
-16.79
-16.79
-16.79
-16.79
-16.79
-16.79
Total Equity
303
515
577
878
1,425
2,003
2,297
2,493
2,728
--
2,769
2,505
2,608
2,728
2,782
2,769
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
-5.52
-5.42
-22.89
-14.02
-30.07
-12.20
-19.10
38.24
207
176
175
0.89
79.26
118
-22.10
--
Depreciation, Depletion and Amortization
15.26
18.15
38.45
49.83
99.00
134
157
171
187
192
147
44.46
49.23
47.67
50.43
--
Cash Flow from Others
-4.54
3.46
32.39
70.60
127
137
158
148
78.68
139
83.76
55.18
13.00
-23.85
94.62
--
Cash Flow from Operations
5.20
16.20
47.95
106
196
259
296
357
473
506
406
101
141
141
123
--
   
Investment for Property, Plant & Equipement
-2.90
-4.60
-8.45
-20.16
-54.20
-85.39
-41.27
-41.62
-62.91
-52.36
-40.24
-12.12
-14.23
-10.90
-15.10
--
Cash Flow from Acquisitions
32.57
-61.29
-393
-564
-393
-99.12
-204
-402
-885
-1,219
-1,204
-15.05
-539
-219
-446
--
Cash Flow from Investing
24.11
-44.58
-366
-578
-446
-185
-316
-426
-924
-1,275
-1,248
-27.17
-548
-239
-461
--
   
Net Issuance of Stock
7.04
79.74
29.21
22.70
341
205
19.84
36.67
-172
22.42
12.22
10.20
1.43
8.88
1.91
--
Net Issuance of Debt
-10.51
-0.46
329
545
-7.77
-7.00
-8.46
-18.18
1,350
884
889
-4.87
-4.43
687
207
--
Other Financing
-1.64
-2.80
--
-25.90
-6.18
-8.45
-1.50
-12.53
-44.51
-50.92
-63.45
12.53
-14.07
-10.32
-39.06
--
Cash Flow from Financing
-5.12
76.48
359
541
327
189
9.88
5.96
1,133
856
838
17.87
-17.06
685
170
--
   
Net Change in Cash
23.73
48.72
40.65
72.00
77.21
265
-10.41
-69.41
683
87.50
-5.65
93.15
-427
590
-169
--
   
Free Cash Flow
2.30
11.60
39.50
86.27
142
173
255
316
410
454
366
88.40
127
131
108
--
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
PE Ratio(ttm) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price-to-Free-Cash-Flow ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PS Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-Revenue Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBITDA Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBIT Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Forward Rate of Return Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shiller PE Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec03 Sep05 Sep06 Sep07 Sep08 Sep09 Sep10 Sep11 Sep12 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Market Cap Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Enterprise Value Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Month End Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Cash (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Current Asset Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
DCF (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Median PS (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Peter Lynch Fair Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Altman Z-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Piotroski F-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:



GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names
Free 7-day Trial
FEEDBACK